Vail Resorts (FRA:VAI) ROC %: 27.79% (As of Apr. 2026)


FRA:VAI Vail Resorts Inc FRA:VAI
69 GF Score
Price €115.00
GF Value €150.66
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Vail Resorts ROC %?

Vail Resorts FRA:VAI -8.73% 69 ROC % is 27.79% as of Apr. 2026. GuruFocus rates FRA:VAI with a GF Score™ of 69/100 and a GF Value™ of €150.66 (Modestly Undervalued). The stock has 5 warning signs investors should review.

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Vail Resorts's annualized return on capital (ROC %) for the quarter that ended in Apr. 2026 was 27.79%.

As of today (2026-06-28), Vail Resorts's WACC % is 6.52%. Vail Resorts's ROC % is 5.46% (calculated using TTM income statement data). Vail Resorts earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Vail Resorts  (FRA:VAI) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Vail Resorts's WACC % is 6.52%. Vail Resorts's ROC % is 5.46% (calculated using TTM income statement data). Vail Resorts earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


Vail Resorts ROC % Related Terms


Vail Resorts ROC % Historical Data

* Premium members only.

The historical data trend for Vail Resorts's ROC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vail Resorts ROC % Chart

Vail Resorts Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
ROC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.43 9.66 7.73 7.21 6.66

Vail Resorts Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
ROC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 27.13 -10.11 -10.57 17.16 27.79
FRA:VAI
69GF Score
Vail Resorts Inc FRA:VAI
ROC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vail Resorts ROC % Calculation

Vail Resorts's annualized Return on Capital (ROC %) for the fiscal year that ended in Jul. 2025 is calculated as:

ROC % (A: Jul. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Jul. 2024 ) + Invested Capital (A: Jul. 2025 ))/ count )
=461.068 * ( 1 - 25.95% )/( (5083.209 + 5167.257)/ 2 )
=341.420854/5125.233
=6.66 %

where

Invested Capital(A: Jul. 2024 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=5243.02 - 348.433 - ( 297.646 - max(0, 1020.23 - 831.608+297.646))
=5083.209

Invested Capital(A: Jul. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=4951.647 - 313.875 - ( 377.329 - max(0, 1429.155 - 899.67+377.329))
=5167.257

Vail Resorts's annualized Return on Capital (ROC %) for the quarter that ended in Apr. 2026 is calculated as:

ROC % (Q: Apr. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jan. 2026 ) + Invested Capital (Q: Apr. 2026 ))/ count )
=1735.124 * ( 1 - 23.69% )/( (4871.243 + 4658.902)/ 2 )
=1324.0731244/4765.0725
=27.79 %

where

Invested Capital(Q: Jan. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=4765.602 - 320.409 - ( 327.411 - max(0, 1126.186 - 700.136+327.411))
=4871.243

Invested Capital(Q: Apr. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=4861.487 - 281.657 - ( 317.525 - max(0, 893.222 - 814.15+317.525))
=4658.902

Note: The Operating Income data used here is four times the quarterly (Apr. 2026) data. The tax rate is limited to between 0% and 100%.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about ROC % →
What does a ROC % of 27.79% mean?
Vail Resorts (FRA:VAI) has a ROC % of 27.79% as of Apr. 2026. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Vail Resorts and its competitors.
Is Vail Resorts' ROC % too high?
Vail Resorts' current ROC % is 27.79%. The Travel & Leisure industry median ROC % is 3.76. Vail Resorts' value of 27.79% is 639.1% above this industry median. Overall, Vail Resorts has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vail Resorts' ROC % compare to HGV and CZR?
Vail Resorts' ROC % of 27.79% can be compared against companies in the Travel & Leisure industry. The industry median ROC % is 3.76. Vail Resorts' value of 27.79% is 639.1% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROC % for a Travel & Leisure company?
The median ROC % among Travel & Leisure companies is 3.76, based on 835 companies in the industry. Companies in the top quartile (top 25%) have a ROC % significantly above this median, while those in the bottom quartile fall well below. However, ROC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Vail Resorts's current ROC % of 27.79% is 639.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROC % mean?
A high ROC % can signal that a stock is expensive relative to its fundamentals. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Vail Resorts and its competitors. For the Travel & Leisure industry, the median ROC % is 3.76 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Vail Resorts's current ROC % is 27.79%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vail Resorts stock overvalued right now?
Based on GuruFocus' analysis, Vail Resorts (FRA:VAI) is currently considered Modestly Undervalued. The stock's GF Value™ is €150.66, compared to a current price of €115.00 — trading 23.7% below its estimated fair value. The current ROC % is 27.79% and 639.1% above the Travel & Leisure industry median of 3.76. Vail Resorts' overall GF Score™ is 69/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROC % calculated?
ROC % is calculated from a company's financial statements. For Vail Resorts (FRA:VAI), the current ROC % is 27.79% as of Apr. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vail Resorts (FRA:VAI) Overvalued in 2026?

Based on GuruFocus' analysis, Vail Resorts stock appears to be undervalued. The current stock price of €115.00 is trading 23.7% below its estimated GF Value™ of €150.66. GuruFocus considers Vail Resorts to be Modestly Undervalued.

Key valuation signals for FRA:VAI:

  • ROC %: 27.79%
  • GF Value™: €150.66 vs. price of €115.00 (23.7% below fair value)
  • GF Score™: 69/100 with 5 warning signs
  • Industry Position: 639.1% above the Travel & Leisure median

No single metric tells the full story. See the FRA:VAI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vail Resorts Business Description

Other Exchanges MTN:USAMTN:Mexico0LK3:UK
Address 390 Interlocken Crescent, Broomfield, CO, USA, 80021
Vail Resorts Inc Bhd is a resorts and casinos company that operates mountain resorts and ski areas. The company has three business segments that include Mountain, Lodging, and Real Estate. The Mountain segment operates numerous ski resort properties that offer a variety of winter and summer activities, such as skiing, snowboarding, snowshoeing, hiking, and mountain biking. The Lodging segment owns and operates hotels and condominiums. The Real Estate segment owns, develops, and leases real estate, typically near its other properties. The company generates the vast majority of its revenue within the United States.
69GF Score

Get the complete analysis for FRA:VAI

ROC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€115.00
Price
€150.66
GF Value